<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£17,808</td><td>£18,075</td><td>£18,346</td><td>£18,805</td><td>£19,275</td><td>£92,309</td></tr><tr><td>Total Expenses</td><td>£11,736</td><td>£11,813</td><td>£11,881</td><td>£11,969</td><td>£12,058</td><td>£59,457</td></tr><tr><td>Profit Before Tax</td><td>£6,072</td><td>£6,262</td><td>£6,465</td><td>£6,836</td><td>£7,217</td><td>£32,853</td></tr><tr><td>Profit After Tax      </td><td>£4,918</td><td>£5,072</td><td>£5,237</td><td>£5,537</td><td>£5,846</td><td>£26,611</td></tr><tr><td>Change In Property Value</td><td>£7,418</td><td>£14,007</td><td>£16,120</td><td>£17,088</td><td>£13,585</td><td>£68,217</td></tr><tr><td>Net Return</td><td>£12,336</td><td>£19,079</td><td>£21,357</td><td>£22,625</td><td>£19,430</td><td>£94,828</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>